[SAAG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.64%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 180,628 229,772 224,808 361,855 377,212 355,216 399,088 -41.02%
PBT -13,129 -5,236 -572 39,475 58,414 62,896 73,828 -
Tax 96 8,732 6,540 -627 -7,190 -11,888 -19,240 -
NP -13,033 3,496 5,968 38,848 51,224 51,008 54,588 -
-
NP to SH 305 10,512 6,620 30,499 38,433 41,530 41,844 -96.22%
-
Tax Rate - - - 1.59% 12.31% 18.90% 26.06% -
Total Cost 193,661 226,276 218,840 323,007 325,988 304,208 344,500 -31.86%
-
Net Worth 206,099 184,301 171,865 168,653 166,654 123,327 147,329 25.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 206,099 184,301 171,865 168,653 166,654 123,327 147,329 25.05%
NOSH 763,332 682,597 636,538 624,642 617,237 61,654 61,644 434.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -7.22% 1.52% 2.65% 10.74% 13.58% 14.36% 13.68% -
ROE 0.15% 5.70% 3.85% 18.08% 23.06% 33.67% 28.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.66 33.66 35.32 57.93 61.11 576.05 647.41 -88.96%
EPS 0.04 1.54 1.04 4.89 6.23 6.74 67.88 -99.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.27 0.27 2.00 2.39 -76.59%
Adjusted Per Share Value based on latest NOSH - 614,285
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.32 10.58 10.36 16.67 17.38 16.36 18.38 -41.01%
EPS 0.01 0.48 0.30 1.40 1.77 1.91 1.93 -96.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0849 0.0792 0.0777 0.0768 0.0568 0.0679 24.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.22 0.29 0.17 0.19 0.31 0.39 0.44 -
P/RPS 0.93 0.86 0.48 0.33 0.51 0.07 0.07 460.06%
P/EPS 550.00 18.83 16.35 3.89 4.98 0.58 0.65 8809.47%
EY 0.18 5.31 6.12 25.70 20.09 172.69 154.27 -98.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 0.63 0.70 1.15 0.20 0.18 172.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 29/05/09 27/02/09 25/11/08 25/08/08 26/05/08 -
Price 0.19 0.25 0.33 0.17 0.20 0.42 0.40 -
P/RPS 0.80 0.74 0.93 0.29 0.33 0.07 0.06 461.40%
P/EPS 475.00 16.23 31.73 3.48 3.21 0.62 0.59 8519.06%
EY 0.21 6.16 3.15 28.72 31.13 160.36 169.70 -98.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.22 0.63 0.74 0.21 0.17 156.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment